Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Aluminium & Aluminium Products

Rating :
69/99

BSE: 532234 | NSE: NATIONALUM

98.95
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  97.05
  •  99.45
  •  96.35
  •  94.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13565456
  •  13249.54
  •  132.70
  •  65.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,182.65
  • 6.35
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,478.98
  • 3.54%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 1.76%
  • 16.28%
  • FII
  • DII
  • Others
  • 18.03%
  • 8.70%
  • 3.95%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.08
  • 3.49
  • -8.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.75
  • 7.07
  • -12.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.34
  • 14.22
  • -9.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.97
  • 11.75
  • 11.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.12
  • 1.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 5.41
  • 4.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
3,773.26
2,378.79
58.62%
3,592.18
2,374.89
51.26%
2,474.55
1,380.63
79.23%
2,821.48
1,935.86
45.75%
Expenses
2,582.74
1,944.92
32.79%
2,464.91
2,099.02
17.43%
1,893.77
1,251.56
51.31%
1,877.47
1,727.49
8.68%
EBITDA
1,190.52
433.87
174.40%
1,127.27
275.87
308.62%
580.78
129.07
349.97%
944.01
208.37
353.05%
EBIDTM
31.55%
18.24%
31.38%
11.62%
23.47%
9.35%
33.46%
10.76%
Other Income
71.99
36.16
99.09%
42.41
24.16
75.54%
31.74
33.29
-4.66%
52.99
106.41
-50.20%
Interest
1.91
1.74
9.77%
1.82
1.84
-1.09%
1.77
1.79
-1.12%
1.71
0.82
108.54%
Depreciation
151.47
169.66
-10.72%
151.79
143.19
6.01%
149.14
135.90
9.74%
157.07
135.05
16.31%
PBT
1,109.13
298.63
271.41%
1,016.07
155.00
555.53%
461.61
24.67
1,771.14%
838.22
178.91
368.51%
Tax
278.27
58.82
373.09%
268.37
47.55
464.40%
113.88
8.04
1,316.42%
-97.42
76.15
-
PAT
830.86
239.81
246.47%
747.70
107.45
595.86%
347.73
16.63
1,990.98%
935.64
102.76
810.51%
PATM
22.02%
10.08%
20.81%
4.52%
14.05%
1.20%
33.16%
5.31%
EPS
4.52
1.28
253.12%
4.07
0.57
614.04%
1.89
0.09
2,000.00%
5.09
0.54
842.59%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
12,661.47
8,955.79
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
56.89%
5.71%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
1,738.74
1,309.67
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
10,922.73
7,646.12
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
86.27%
85.38%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
8,818.89
7,436.68
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
2,256.87
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
25.20%
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
1,930.24
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
21.55%
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
806.46
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
9.00%
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
669.58
706.10
660.20
644.80
417.14
337.98
324.47
% Of Sales
-
7.48%
8.33%
5.74%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
307.38
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
3.43%
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
156.48
253.70
275.69
254.90
392.82
309.91
95.24
% Of Sales
-
1.75%
2.99%
2.40%
2.68%
5.21%
4.55%
1.29%
EBITDA
3,842.58
1,519.11
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
30.35%
16.96%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
199.13
410.31
273.93
331.54
302.64
408.27
605.13
673.07
Interest
7.21
7.08
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
609.47
605.82
529.83
476.10
480.40
480.36
426.12
413.66
PBT
3,425.03
1,316.52
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
563.10
16.99
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
16.44%
1.29%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
2,861.93
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
2,861.93
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
22.60%
14.51%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
513.29%
840.12%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
EPS
15.58
7.08
0.75
9.43
7.31
3.64
4.29
7.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
10,679.01
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
918.32
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
9,760.69
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,980.08
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
633.34
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
2,049.80
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
939.54
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
904.69
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
46.11
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
159.46
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
14,708.89
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,660.46
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
10,550.51
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
2,890.05
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
10,402.56
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
1,575.45
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
311.56
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
838.46
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
16.63
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
4,306.33
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
248.38
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,476.32
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
147.39
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
1,749.78
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
684.46
176.34
163.66
141.65
807.25
884.28
847.87
Short Term Loans & Adv.
508.10
508.93
409.35
553.71
656.88
640.05
291.66
Net Current Assets
2,256.53
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
14,708.89
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2,198.98
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
1,316.40
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
557.34
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
422.76
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
2,296.50
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-97.52
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,403.70
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-883.25
-1,244.58
-580.74
-802.52
-906.15
Net Investments
-229.37
-75.67
453.98
550.11
-250.32
Others
-291.08
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-600.23
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
195.05
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
18.47
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
213.52
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
58.14
53.53
56.20
54.34
52.80
51.20
49.66
ROA
8.88%
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
12.58%
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
12.77%
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
0.88
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
5.86
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
64.66
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
238.63
47.66
50.05
43.33
43.61
35.00
29.18
Cash Conversion Cycle
-168.11
23.16
-3.98
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
186.95
40.41
1152.23
1046.55
359.63
364.50
13.67

News Update:


  • NALCO bags golden peacock award for sustainability in Mining & Metallurgy sector
    23rd Feb 2022, 11:07 AM

    The award recognizes company’s focus on environmentally-sustainable practices

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.